Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:37 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: | NSE:

Apollo Sindoori Hotels Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹515.36Overvalued by 48.82%vs CMP ₹1,007.00

P/E (20.5) × ROE (5.3%) × BV (₹587.00) × DY (0.25%)

₹497.93Overvalued by 50.55%vs CMP ₹1,007.00
MoS: -102.2% (Negative)Confidence: 63/100 (Moderate)Models: 1 Under, 8 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹476.0522%Over (-52.7%)
Graham NumberEarnings₹711.2316%Over (-29.4%)
Earnings PowerEarnings₹53.1713%Over (-94.7%)
DCFCash Flow₹63.8713%Over (-93.7%)
Net Asset ValueAssets₹584.217%Over (-42%)
EV/EBITDAEnterprise₹761.029%Over (-24.4%)
Earnings YieldEarnings₹383.007%Over (-62%)
ROCE CapitalReturns₹245.087%Over (-75.7%)
Revenue MultipleRevenue₹2,083.185%Under (+106.9%)
Consensus (9 models)₹497.93100%Overvalued
Key Drivers: Wide model spread (₹53–₹2,083) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -7.6%

*Investments are subject to market risks

Investment Snapshot

62
Apollo Sindoori Hotels Ltd scores 62/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health64/100 · Moderate
ROCE 8.7% AverageROE 5.3% WeakD/E 0.07 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 64.7% Stable
Earnings Quality50/100 · Moderate
OPM stable around 5% Steady
Quarterly Momentum68/100 · Strong
Revenue (4Q): +6% YoY GrowingProfit (4Q): +21% YoY Positive
Industry Rank75/100 · Strong
P/E 20.5 vs industry 305.4 Cheaper than peersROCE 8.7% vs industry 12.6% Average3Y sales CAGR: 38% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 2:37 am

Market Cap 262 Cr.
Current Price 1,007
Intrinsic Value₹497.93
High / Low 1,605/950
Stock P/E20.5
Book Value 587
Dividend Yield0.25 %
ROCE8.69 %
ROE5.34 %
Face Value 5.00
PEG Ratio-2.69

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Apollo Sindoori Hotels Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Apollo Sindoori Hotels Ltd 262 Cr. 1,007 1,605/95020.5 5870.25 %8.69 %5.34 % 5.00
Asian Hotels (East) Ltd 261 Cr. 151 172/123108 1320.66 %11.8 %7.36 % 10.0
Emerald Leisures Ltd 261 Cr. 174 259/156 54.10.00 %4.82 %% 5.00
GIR Natureview Resorts Ltd 214 Cr. /7,117%1.50 %3.92 % 10.0
Graviss Hospitality Ltd 198 Cr. 28.0 51.9/25.2 26.80.00 %1.18 %4.70 % 2.00
Industry Average7,257.68 Cr440.10305.42103.090.32%12.62%10.35%6.81

All Competitor Stocks of Apollo Sindoori Hotels Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 64.99109.82134.44121.04127.59135.48135.30127.70135.06140.98138.06138.28149.63
Expenses 60.34106.50130.07114.03121.96128.56130.70122.58129.43135.99135.08133.30143.29
Operating Profit 4.653.324.377.015.636.924.605.125.634.992.984.986.34
OPM % 7.15%3.02%3.25%5.79%4.41%5.11%3.40%4.01%4.17%3.54%2.16%3.60%4.24%
Other Income 1.5810.656.512.322.162.163.882.722.812.372.404.452.79
Interest 0.572.542.151.851.842.131.972.182.051.721.671.771.60
Depreciation 1.231.751.731.881.921.912.042.152.472.482.222.952.81
Profit before tax 4.439.687.005.604.035.044.473.513.923.161.494.714.72
Tax % 19.86%16.43%70.86%31.79%55.58%26.19%61.52%57.55%43.37%41.14%-44.97%16.35%34.53%
Net Profit 3.548.092.043.831.803.721.721.492.221.862.163.953.09
EPS in Rs 13.6131.117.8414.736.9214.316.615.738.547.158.3115.1911.88

Last Updated: January 2, 2026, 11:30 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 23, 2026, 9:49 am

MetricMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 141186133140165193169208367519542587
Expenses 133178121130153185164196350495523563
Operating Profit 88121011851217251924
OPM % 6%4%9%7%7%4%3%6%5%5%4%4%
Other Income 1-4610141513132010107
Interest 111102236887
Depreciation 1111135568912
Profit before tax 7216182419111825191212
Tax % 35%52%23%18%15%17%13%16%32%42%36%
Net Profit 411215211510151711810
EPS in Rs 17.003.7346.5858.5079.0658.9136.8056.9565.0742.5729.6938.30
Dividend Payout % 9%40%3%4%4%3%3%3%2%5%8%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-75.00%1100.00%25.00%40.00%-28.57%-33.33%50.00%13.33%-35.29%-27.27%
Change in YoY Net Profit Growth (%)0.00%1175.00%-1075.00%15.00%-68.57%-4.76%83.33%-36.67%-48.63%8.02%

Apollo Sindoori Hotels Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2015-2016 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:14%
5 Years:23%
3 Years:38%
TTM:5%
Compounded Profit Growth
10 Years:6%
5 Years:-13%
3 Years:-20%
TTM:17%
Stock Price CAGR
10 Years:%
5 Years:20%
3 Years:18%
1 Year:-19%
Return on Equity
10 Years:15%
5 Years:10%
3 Years:8%
Last Year:5%

Last Updated: September 4, 2025, 11:25 pm

Balance Sheet

Last Updated: December 10, 2025, 2:22 am

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 111111111111
Reserves 24243146667887101119134145151
Borrowings 43710262423127878182
Other Liabilities 2334252934424041929389107
Total Liabilities 52636477102147152166339315315341
Fixed Assets 5644530282749526775
CWIP 000000000002
Investments 0013223341495712141416
Other Assets 4757475264767583278250234248
Total Assets 52636477102147152166339315315341

Reserves and Borrowings Chart

Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 368182122171821421
Cash from Investing Activity + -4-4-9-10-13-21-12-12-476-3
Cash from Financing Activity + -10-0-1-12-3-441-59-12
Net Cash Flow -22-177421-4-406
Free Cash Flow 2371719111615-18610
CFO/OP 50%97%95%215%228%307%371%173%126%96%166%

Free Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow4.005.005.009.0011.00-18.00-19.00-11.00-110.00-62.00-62.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 7972918783737964836457
Inventory Days 159878
Days Payable 71769911661
Cash Conversion Cycle 2450-228373796483644
Working Capital Days 3721323535171618-27-17-5
ROCE %28%48%42%42%23%12%17%12%12%9%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 64.68%64.68%64.68%64.68%64.68%64.68%64.68%64.68%64.68%64.68%64.68%64.68%
FIIs 0.06%0.06%0.06%0.06%0.11%0.10%0.00%0.03%0.01%0.04%0.00%0.00%
DIIs 0.00%0.00%0.00%0.00%0.27%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public 35.26%35.26%35.26%35.26%34.94%35.23%35.32%35.29%35.31%35.28%35.32%35.32%
No. of Shareholders 2,7453,1892,9073,2298,5838,5348,2168,1057,9888,1217,7617,471

Shareholding Pattern Chart

No. of Shareholders

Apollo Sindoori Hotels Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 5.005.005.005.005.00
Basic EPS (Rs.) 29.7142.5765.0556.9436.79
Diluted EPS (Rs.) 29.7142.5765.0556.9436.79
Cash EPS (Rs.) 65.5772.3879.6435.3719.50
Book Value[Excl.RevalReserv]/Share (Rs.) 561.49519.53461.56393.67338.04
Book Value[Incl.RevalReserv]/Share (Rs.) 561.49519.53461.56393.67338.04
Revenue From Operations / Share (Rs.) 2083.481997.411411.33799.63647.37
PBDIT / Share (Rs.) 111.56133.4598.4455.4232.43
PBIT / Share (Rs.) 75.70103.6475.6636.7314.59
PBT / Share (Rs.) 46.4173.6387.6727.507.27
Net Profit / Share (Rs.) 29.7142.5656.8616.681.67
NP After MI And SOA / Share (Rs.) 29.7142.5665.0556.9436.78
PBDIT Margin (%) 5.356.686.976.935.00
PBIT Margin (%) 3.635.185.364.592.25
PBT Margin (%) 2.223.686.213.431.12
Net Profit Margin (%) 1.422.134.022.080.25
NP After MI And SOA Margin (%) 1.422.134.607.125.68
Return on Networth / Equity (%) 5.298.1914.0914.4610.88
Return on Capital Employeed (%) 10.0315.509.447.513.27
Return On Assets (%) 2.443.504.988.916.27
Long Term Debt / Equity (X) 0.010.010.400.020.04
Total Debt / Equity (X) 0.320.470.870.060.07
Asset Turnover Ratio (%) 1.721.591.451.571.35
Current Ratio (X) 1.761.621.941.921.80
Quick Ratio (X) 1.741.591.911.861.75
Inventory Turnover Ratio (X) 171.770.000.000.000.00
Dividend Payout Ratio (NP) (%) 8.413.522.302.195.43
Dividend Payout Ratio (CP) (%) 3.812.071.701.653.66
Earning Retention Ratio (%) 91.5996.4897.7097.8194.57
Cash Earning Retention Ratio (%) 96.1997.9398.3098.3596.34
Interest Coverage Ratio (X) 3.814.454.416.014.43
Interest Coverage Ratio (Post Tax) (X) 2.012.422.012.811.23
Enterprise Value (Cr.) 261.10386.44227.47193.89131.77
EV / Net Operating Revenue (X) 0.480.740.610.930.78
EV / EBITDA (X) 9.0011.148.8913.4515.63
MarketCap / Net Operating Revenue (X) 0.570.830.741.020.87
Retention Ratios (%) 91.5896.4797.6997.8094.56
Price / BV (X) 2.143.212.282.081.68
Price / Net Operating Revenue (X) 0.570.830.741.020.87
EarningsYield 0.020.020.060.060.06

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Apollo Sindoori Hotels Ltd. is a Public Limited Listed company incorporated on 03/11/1998 and has its registered office in the State of Tamil Nadu, India. Company's Corporate Identification Number(CIN) is L72300TN1998PLC041360 and registration number is 041360. Currently company belongs to the Industry of Hotels, Resorts & Restaurants. Company's Total Operating Revenue is Rs. 308.57 Cr. and Equity Capital is Rs. 1.30 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Hotels, Resorts & RestaurantsNo.43/5, Hussain Mansion, Ground Floor, Chennai (Madras) Tamil Nadu 600006Contact not found
Management
NamePosition Held
Ms. Madura GaneshChairperson
Mrs. Sucharitha ReddyManaging Director
Mrs. Sindoori ReddyDirector
Mr. Vishwajit Reddy KondaDirector
Mr. L Lakshminarayana ReddyDirector
Ms. A NivrutiDirector
Mr. P Vijayakumar ReddyDirector

FAQ

What is the intrinsic value of Apollo Sindoori Hotels Ltd and is it undervalued?

As of 18 April 2026, Apollo Sindoori Hotels Ltd's intrinsic value is ₹497.93, which is 50.55% lower than the current market price of ₹1,007.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (5.34 %), book value (₹587), dividend yield (0.25 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Apollo Sindoori Hotels Ltd?

Apollo Sindoori Hotels Ltd is trading at ₹1,007.00 as of 18 April 2026, with a FY2026-2027 high of ₹1,605 and low of ₹950. The stock is currently near its 52-week low. Market cap stands at ₹262 Cr..

How does Apollo Sindoori Hotels Ltd's P/E ratio compare to its industry?

Apollo Sindoori Hotels Ltd has a P/E ratio of 20.5, which is below the industry average of 305.42. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Apollo Sindoori Hotels Ltd financially healthy?

Key indicators for Apollo Sindoori Hotels Ltd: ROCE of 8.69 % is on the lower side compared to the industry average of 12.62%; ROE of 5.34 % is below ideal levels (industry average: 10.35%). Dividend yield is 0.25 %.

Is Apollo Sindoori Hotels Ltd profitable and how is the profit trend?

Apollo Sindoori Hotels Ltd reported a net profit of ₹8 Cr in Mar 2025 on revenue of ₹542 Cr. Compared to ₹15 Cr in Mar 2022, the net profit shows a declining trend.

Does Apollo Sindoori Hotels Ltd pay dividends?

Apollo Sindoori Hotels Ltd has a dividend yield of 0.25 % at the current price of ₹1,007.00. The company pays dividends, though the yield is modest.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Apollo Sindoori Hotels Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports